Flat M5 2 beds 2 baths

Landmark, 30 Oldfield Rd, Salford M5

North West, England · M5

Initial Investment

First Year

£95,429First Year

Profit From Rental Income

After 5 Years

£26,772

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£84,293

↗ 28%After 5 Years

Return On Investment

116%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,860	£20,158	£20,460	£20,972	£21,496	£102,946
Total Expenses	£13,816	£13,896	£13,967	£14,060	£14,155	£69,894
Profit Before Tax	£6,044	£6,262	£6,493	£6,912	£7,341	£33,052
Profit After Tax	£4,896	£5,072	£5,260	£5,599	£5,946	£26,772
Change In Property Value	£9,165	£17,307	£19,919	£21,114	£16,786	£84,293
Net Return	£14,061	£22,380	£25,179	£26,713	£22,732	£111,065
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	15%	23%	26%	28%	24%	116%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change